investorscraft@gmail.com

Intrinsic ValueBeijing GeoEnviron Engineering & Technology, Inc. (603588.SS)

Previous Close$10.15
Intrinsic Value
Upside potential
Previous Close
$10.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beijing GeoEnviron Engineering & Technology, Inc. is a specialized environmental solutions provider operating within China's industrials sector, specifically focused on comprehensive waste management and pollution control. The company generates revenue through a dual-service model, offering urbanization environmental services including municipal waste collection, transfer, and disposal systems for water, sewage, and hazardous materials, alongside industrial environmental services for solid waste treatment, wastewater management, and resource utilization tailored for industrial enterprises and parks. Its market position is strengthened by a diverse portfolio of remediation solutions, encompassing industrial sites, mines, rivers, groundwater, landfills, and farmland, leveraging its foundation in environmental technology research since 1992. This established expertise and broad service range position GeoEnviron as a key player in addressing China's growing environmental challenges, catering to both public municipal needs and private industrial clients, thereby securing a resilient and diversified revenue stream in a critical infrastructure domain.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 14.5 billion for the period, demonstrating significant scale in its operations. However, net income of CNY 482 million indicates a relatively thin net profit margin of approximately 3.3%, suggesting high operational costs inherent in capital-intensive environmental projects. Operating cash flow was positive at CNY 760 million, but substantial capital expenditures of CNY -895 million highlight ongoing investments in infrastructure and project development.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.32, reflecting the company's earnings power on a per-share basis. The significant gap between operating cash flow and capital expenditures indicates that a large portion of cash generated is being reinvested back into the business to fund growth and maintain its service capabilities, which is typical for an engineering and project-based firm in this sector.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 2.02 billion, providing liquidity for near-term obligations. However, total debt is substantial at CNY 11.21 billion, resulting in a high leverage ratio. This debt load is likely financing the company's large-scale environmental projects and capital expenditures, which is common for infrastructure-focused businesses but requires careful management of financial risk.

Growth Trends And Dividend Policy

Despite the capital-intensive nature of its business, the company maintains a shareholder-friendly dividend policy, distributing CNY 0.4 per share. This payout exceeds the diluted EPS, indicating a commitment to returning capital to shareholders, possibly supported by strong cash generation from existing projects or strategic financing decisions, even as it pursues growth through significant reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.27 billion, the market values the company at a significant discount to its annual revenue. A beta of 0.77 suggests the stock is less volatile than the broader market, which may reflect its status as a established provider of essential environmental services within the stable Chinese infrastructure sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service offering and long-standing expertise in a market with persistent demand driven by environmental regulations and urbanization. The outlook is tied to China's continued focus on pollution control and sustainable development, providing a stable, long-term demand pipeline for its specialized engineering and waste management solutions.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount